OWN A HOME NOW AT SOUTH FORBES. THE PRIVILEGE IS YOURS.
Incentives to Buyer :
Free Lifetime Golf Membership to the 18-hole southforbes golf and leisure club.
the country's prime developer of communities now brings you...
South Forbes, communities of peace, green, serenity, clean air and breath-taking views in world-class lifestyles... |
SOUTH FORBES VILLAS (MEDITERRANEAN) with several models
CASA BARCELONA MODEL
SPECIFICATIOS OF CASA BARCELONA
the amenities
Sample Computation
If House and Lot
South Forbes Golf City
|
|
|
|
(House and Lot) |
|
|
|
|
|
|
|
Client's Name: |
- |
|
|
ISO: |
Sonnie Esmenda |
|
|
SM: |
Liza Macabeo |
|
|
|
|
|
|
Project: |
south forbes villas 1-C |
|
|
Block: |
21 |
|
|
Lot: |
16 |
|
|
Lot Area: |
150 |
|
|
House Model: |
Casa Barcelona |
|
|
|
|
|
|
Lot Price per sq.m.: |
12,750.00 |
|
|
Total Lot Price: |
1,912,500.00 |
|
|
House Price: |
2,805,590.00 |
|
|
Total Contract Price: |
4,718,090.00 |
|
|
|
|
|
|
Payment Terms: |
20% Cash |
|
|
10% in 18 Mos |
|
|
70% Bank Financing |
|
|
|
|
|
|
Less Discount (5%): |
235,904.50 |
|
|
Net TCP: |
4,482,185.50 |
|
|
|
|
|
|
20% Outright |
896,437.10 |
|
|
Less Reservation Fee: |
50,000.00 |
|
|
Balance of DP: |
846,437.10 |
|
|
|
|
|
|
10% in 18 mos |
448,218.55 |
|
|
1st month |
24,901.03 |
13th month |
24,901.03 |
2nd month |
24,901.03 |
14th month |
24,901.03 |
3rd month |
24,901.03 |
15th month |
24,901.03 |
4th month |
24,901.03 |
16th month |
24,901.03 |
5th month |
24,901.03 |
17th month |
24,901.03 |
6th month |
24,901.03 |
18th month |
24,901.03 |
7th month |
24,901.03 |
|
|
8th month |
24,901.03 |
|
|
9th month |
24,901.03 |
|
|
10th month |
24,901.03 |
|
|
11th month |
24,901.03 |
|
|
12th month |
24,901.03 |
|
|
|
|
|
|
|
|
|
|
70% Bank Financing |
3,137,529.85 |
|
|
Year |
Interest |
Factor Rate |
Monthly Payment |
1 |
9.75% |
0.08779966 |
275,474.05 |
2 |
10% |
0.04614493 |
144,781.10 |
3 |
10% |
0.03226719 |
101,239.27 |
5 |
10.25% |
0.02137026 |
67,049.83 |
10 |
11% |
0.01377500 |
43,219.47 |
15 |
11.25% |
0.01152345 |
36,155.17 |
20 |
11.50% |
0.01066430 |
33,459.56 |
If Lot Only
South Forbes Golf City |
|
|
|
(House and Lot) |
|
|
|
|
|
|
|
Client's Name: |
- |
|
|
ISO: |
Sonnie Esmenda |
|
|
SM: |
Liza Macabeo |
|
|
|
|
|
|
Project: |
south forbes villas 1-C |
|
|
Block: |
21 |
|
|
Lot: |
16 |
|
|
Lot Area: |
150 |
|
|
House Model: |
Casa Barcelona |
|
|
|
|
|
|
Lot Price per sq.m.: |
12,750.00 |
|
|
Total Lot Price: |
1,912,500.00 |
|
|
House Price: |
- |
|
|
Total Contract Price: |
1,912,500.00 |
|
|
|
|
|
|
Payment Terms: |
20% Cash |
|
|
10% in 18 Mos |
|
|
70% Bank Financing |
|
|
|
|
|
|
Less Discount (5%): |
95,625.00 |
|
|
Net TCP: |
1,816,875.00 |
|
|
|
|
|
|
20% Outright |
363,375.00 |
|
|
Less Reservation Fee: |
25,000.00 |
|
|
Balance of DP: |
338,375.00 |
|
|
|
|
|
|
10% in 18 mos |
181,687.50 |
|
|
1st month |
10,093.75 |
13th month |
10,093.75 |
2nd month |
10,093.75 |
14th month |
10,093.75 |
3rd month |
10,093.75 |
15th month |
10,093.75 |
4th month |
10,093.75 |
16th month |
10,093.75 |
5th month |
10,093.75 |
17th month |
10,093.75 |
6th month |
10,093.75 |
18th month |
10,093.75 |
7th month |
10,093.75 |
|
|
8th month |
10,093.75 |
|
|
9th month |
10,093.75 |
|
|
10th month |
10,093.75 |
|
|
11th month |
10,093.75 |
|
|
12th month |
10,093.75 |
|
|
|
|
|
|
|
|
|
|
70% Bank Financing |
1,271,812.50 |
|
|
Year |
Interest |
Factor Rate |
Monthly Payment |
1 |
9.75% |
0.08779966 |
111,664.71 |
2 |
10% |
0.04614493 |
58,687.70 |
3 |
10% |
0.03226719 |
41,037.82 |
5 |
10.25% |
0.02137026 |
27,178.96 |
10 |
11% |
0.01377500 |
17,519.22 |
15 |
11.25% |
0.01152345 |
14,655.67 |
20 |
11.50% |
0.01066430 |
13,562.99 |
*Other Payment Options are Available
RESERVE NOW FOR ONLY 50,000 pesos
THANK YOU AND MABUHAY !
|